Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-04 (14 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: NIMES (30000), Gard
OPTIQUE BONNETAIN : revenue, balance sheet and financial ratios
OPTIQUE BONNETAIN is a French company
founded 14 years ago,
specialized in the sector Commerces de détail d'optique.
Based in NIMES (30000),
this company of category PME
shows in 2023 a revenue of 552 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE BONNETAIN (SIREN 538975921)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
551 681 €
578 972 €
115 182 €
106 590 €
119 134 €
123 949 €
116 266 €
109 927 €
Net income
-17 827 €
12 036 €
-1 773 €
34 022 €
38 212 €
37 091 €
33 288 €
32 936 €
EBITDA
-23 249 €
16 819 €
2 002 €
44 529 €
51 684 €
51 674 €
44 432 €
43 127 €
Net margin
-3.2%
2.1%
-1.5%
31.9%
32.1%
29.9%
28.6%
30.0%
Revenue and income statement
In 2023, OPTIQUE BONNETAIN achieves revenue of 552 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +25.9%. Slight decline of -5% vs 2022. After deducting consumption (191 k€), gross margin stands at 361 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -4.2% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -238%, reducing margin by 7.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -18 k€ (-3.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
551 681 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
361 040 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-23 249 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 366 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-17 827 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.2%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 26%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.666%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
66.4%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-5.359%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-2.812
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
111.041
65.808
41.61
31.784
28.219
36.047
30.747
25.666
Financial autonomy
46.718
59.379
68.959
74.86
73.701
58.452
65.522
66.4
Repayment capacity
5.59
4.265
2.662
2.174
2.12
142.406
10.413
-2.812
Cash flow / Revenue
33.419%
28.961%
32.192%
33.572%
33.368%
0.721%
1.743%
-5.359%
Sector positioning
Debt ratio
25.672023
2021
2022
2023
Q1: 8.4
Med: 28.31
Q3: 77.43
Good
In 2023, the debt ratio of OPTIQUE BONNETAIN (25.67) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
66.4%2023
2021
2022
2023
Q1: 26.99%
Med: 52.19%
Q3: 68.73%
Good+7 pts over 3 years
In 2023, the financial autonomy of OPTIQUE BONNETAIN (66.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-2.81 years2023
2021
2022
2023
Q1: 0.04 years
Med: 1.1 years
Q3: 2.99 years
Excellent-54 pts over 3 years
In 2023, the repayment capacity of OPTIQUE BONNETAIN (-2.81) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 152.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
152.808
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-8.719
Liquidity indicators evolution OPTIQUE BONNETAIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
688.416
170.988
110.314
132.202
107.54
172.899
206.522
152.808
Interest coverage
27.115
8.276
5.198
4.719
3.741
11.189
13.592
-8.719
Sector positioning
Liquidity ratio
152.812023
2021
2022
2023
Q1: 170.55
Med: 262.37
Q3: 382.05
Watch
In 2023, the liquidity ratio of OPTIQUE BONNETAIN (152.81) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-8.72x2023
2021
2022
2023
Q1: 0.0x
Med: 1.15x
Q3: 3.97x
Watch-51 pts over 3 years
In 2023, the interest coverage of OPTIQUE BONNETAIN (-8.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). Inventory turnover is 60 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 52 days of revenue, i.e. 80 k€ to permanently finance. Over 2016-2023, WCR increased by +2917%, requiring additional financing.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
79 718 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
14 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
49 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
60 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
52 j
WCR and payment terms evolution OPTIQUE BONNETAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-2 830 €
-15 770 €
-18 532 €
-16 024 €
-1 091 €
104 510 €
102 594 €
79 718 €
Inventory turnover (days)
0
0
0
0
0
387
62
60
Customer payment term (days)
49
11
7
2
40
69
14
14
Supplier payment term (days)
19
17
33
16
26
495
35
49
Positioning of OPTIQUE BONNETAIN in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of OPTIQUE BONNETAIN is estimated at
230 125 €
(range 133 180€ - 439 399€).
The price/revenue ratio is 0.42x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2023
100 transactions
133k€230k€439k€
230 125 €Range: 133 180€ - 439 399€
NAF 5 année 2023
Valuation method used
Revenue Multiple
551 681 €
×
0.42x
=230 126 €
Range: 133 181€ - 439 399€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 100 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Commerces de détail d'optique)
Compare OPTIQUE BONNETAIN with other companies in the same sector:
Frequently asked questions about OPTIQUE BONNETAIN
What is the revenue of OPTIQUE BONNETAIN ?
The revenue of OPTIQUE BONNETAIN in 2023 is 552 k€.
Is OPTIQUE BONNETAIN profitable?
OPTIQUE BONNETAIN recorded a net loss in 2023.
Where is the headquarters of OPTIQUE BONNETAIN ?
The headquarters of OPTIQUE BONNETAIN is located in NIMES (30000), in the department Gard.
Where to find the tax return of OPTIQUE BONNETAIN ?
The tax return of OPTIQUE BONNETAIN is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does OPTIQUE BONNETAIN operate?
OPTIQUE BONNETAIN operates in the sector Commerces de détail d'optique (NAF code 47.78A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart